[HUPSENG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.84%
YoY- 67.26%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 247,818 240,231 219,071 213,405 220,329 193,115 188,338 4.67%
PBT 44,351 27,573 32,742 35,800 21,341 6,125 9,964 28.22%
Tax -11,810 -8,970 -9,403 -8,920 -5,270 -1,367 -3,157 24.56%
NP 32,541 18,603 23,339 26,880 16,071 4,758 6,807 29.76%
-
NP to SH 32,541 18,603 23,339 26,880 16,071 4,758 6,807 29.76%
-
Tax Rate 26.63% 32.53% 28.72% 24.92% 24.69% 22.32% 31.68% -
Total Cost 215,277 221,628 195,732 186,525 204,258 188,357 181,531 2.87%
-
Net Worth 153,599 147,599 146,393 141,599 125,976 114,000 115,774 4.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 36,000 29,999 14,399 15,300 4,439 4,380 4,319 42.34%
Div Payout % 110.63% 161.26% 61.70% 56.92% 27.62% 92.06% 63.45% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 153,599 147,599 146,393 141,599 125,976 114,000 115,774 4.82%
NOSH 120,000 119,999 119,994 120,000 59,988 60,000 59,986 12.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.13% 7.74% 10.65% 12.60% 7.29% 2.46% 3.61% -
ROE 21.19% 12.60% 15.94% 18.98% 12.76% 4.17% 5.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 206.52 200.19 182.57 177.84 367.28 321.86 313.97 -6.73%
EPS 27.12 15.50 19.45 22.40 26.79 7.93 11.35 15.60%
DPS 30.00 25.00 12.00 12.75 7.40 7.30 7.20 26.82%
NAPS 1.28 1.23 1.22 1.18 2.10 1.90 1.93 -6.60%
Adjusted Per Share Value based on latest NOSH - 120,070
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.98 30.03 27.38 26.68 27.54 24.14 23.54 4.67%
EPS 4.07 2.33 2.92 3.36 2.01 0.59 0.85 29.79%
DPS 4.50 3.75 1.80 1.91 0.55 0.55 0.54 42.34%
NAPS 0.192 0.1845 0.183 0.177 0.1575 0.1425 0.1447 4.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.83 1.79 1.81 1.35 0.71 0.69 0.82 -
P/RPS 1.37 0.89 0.99 0.76 0.19 0.21 0.26 31.88%
P/EPS 10.44 11.55 9.31 6.03 2.65 8.70 7.23 6.30%
EY 9.58 8.66 10.75 16.59 37.73 11.49 13.84 -5.94%
DY 10.60 13.97 6.63 9.44 10.42 10.58 8.78 3.18%
P/NAPS 2.21 1.46 1.48 1.14 0.34 0.36 0.42 31.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 15/02/12 22/02/11 22/02/10 17/02/09 20/02/08 14/02/07 -
Price 3.04 1.80 1.83 1.44 0.73 0.70 0.86 -
P/RPS 1.47 0.90 1.00 0.81 0.20 0.22 0.27 32.60%
P/EPS 11.21 11.61 9.41 6.43 2.72 8.83 7.58 6.73%
EY 8.92 8.61 10.63 15.56 36.70 11.33 13.19 -6.30%
DY 9.87 13.89 6.56 8.85 10.14 10.43 8.37 2.78%
P/NAPS 2.38 1.46 1.50 1.22 0.35 0.37 0.45 31.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment